CAPITAL statementAT 31 DECEMBER<strong>Saxo</strong> Bank Group(DKK 1,000)SharecapitalProposeddividendRetainedearningsMinorityinterests TotalEquity 1 January 2008 58,982 90,832 943,237 - 1,093,051Net profit for the year - - 339,217 - 339,217Exchange rate adjustments - - 24,231 - 24,231Dividend paid for 2007 - (90,832) - - (90,832)Warrants - - 21,500 - 21,500Increase in share capital 186 - 29,368 - 29,554Equity 31 December 2008 59,168 - 1,357,553 - 1,416,721Net profit for the year - - 201,586 (235) 201,351Exchange rate adjustments - - 42,348 - 42,348Hedge of net investments in subsidiaries, net of tax - - 2,340 - 2,340Acquisition - - - 10,355 10,355Warrants - - 17,500 - 17,500Increase in share capital 7,345 - 637,143 - 644,488Equity 31 December 2009 66,513 - 2,258,470 10,120 2,335,10344 · SAXO BANK · ANNUAL REPORT 2009
CAPITAL statementAT 31 DECEMBER<strong>Saxo</strong> Bank A/S(DKK 1,000)SharecapitalEquitymethodreserveProposeddividendRetainedearningsEquity 1 January 2008 58,982 38,208 90,832 905,029 1,093,051Net profit for the year - 192,267 - 146,950 339,217Exchange rate adjustments - 25,359 - (1,128) 24,231Dividend paid for 2007 - - (90,832) - (90,832)Warrants - - - 21,500 21,500Increase in share capital 186 - - 29,368 29,554Equity 31 December 2008 59,168 255,834 - 1,101,719 1,416,721Net profit for the year - 117,817 - 83,769 201,586Exchange rate adjustments - (5,828) - 48,176 42,348Hedge of net investments in subsidiaries, net of tax - - - 2,340 2,340Warrants - - - 17,500 17,500Increase in share capital 7,345 - - 637,143 644,488Equity 31 December 2009 66,513 367,823 - 1,890,647 2,324,983The share capital increased by 7,344,480 shares with a nominal value of DKK 1 in 2009.As at 31 December 2009, the share capital consisted of 66,512,614 shares with a nominal value of DKK 1, of which 2,928,012are preference shares.Total<strong>Saxo</strong> Bank A/S has outstanding warrants as follows:Year of issueAmountissuedExpired/LapsedOutstanding2006 Board of Directors 72,382 (72,382) - 87,73 20092007 Board of Directors 51,364 - 51,364 110,00 20102007 Employees 510,280 - 510,280 110,00 20102007 Employees 1,595,000 (577,500) 1,017,500 110,00 2011-142008 Board of Management 1,770,000 - 1,770,000 159,00 20112008 Employees 307,000 (37,000) 270,000 159,00 20112008 Employees 543,596 - 543,596 159,00 2011-142008 Employees 229,244 - 229,244 159,15 2011-14Total 5,078,866 (686,882) 4,391,984The exercising of warrants issued to employees and Board of Management in 2007 and 2008 is conditional on the presence and performance ofthe holders concerned.StrikePriceExpiryANNUAL REPORT 2009 · SAXO BANK · 45